Can COOLNOMIX Deliver an Attractive Return on Your Cooling Investment?
Evaluate potential electricity savings, project investment, simple payback, ROI, NPV and IRR using your facility's operating assumptions. Adjust the inputs to match your facility — no personal information is required to calculate.
Calculator Inputs
Cumulative cash flow
₱ over project lifeTariff & Savings Scenarios
Electricity tariff scenarios
| Tariff | Net savings/yr | Payback | 5-yr NPV |
|---|---|---|---|
| ₱13.50 | ₱1,742,920 | 0.44 yrs | ₱5,847,037 |
| ₱16.00 | ₱2,065,683 | 0.37 yrs | ₱7,070,562 |
| ₱20.00 | ₱2,582,103 | 0.29 yrs | ₱9,028,203 |
| ₱24.00 | ₱3,098,524 | 0.25 yrs | ₱10,985,843 |
Use the customer's actual avoidable tariff whenever available. ₱24/kWh is a stress-test figure, not a typical Philippine commercial rate.
Savings scenarios
| Scenario | kWh saved/yr | Net/yr | Payback | NPV |
|---|---|---|---|---|
| 0% | 0 kWh | ₱0 | N/A | ₱-760,000 |
| 10% | 87,410 kWh | ₱1,180,040 | 0.64 yrs | ₱3,713,282 |
| 14.77% | 129,105 kWh | ₱1,742,920 | 0.44 yrs | ₱5,847,037 |
| 21.1% | 184,436 kWh | ₱2,489,885 | 0.31 yrs | ₱8,678,624 |
| 30% | 262,231 kWh | ₱3,540,121 | 0.21 yrs | ₱12,659,845 |
No percentage is guaranteed. Adverse (0% or negative) results are permitted in advanced analysis.
Phased Implementation Comparison
Selected schedule
Cumulative cash flow by year
Compare full-building, pilot, two-tranche and three-tranche schedules. Each tranche can carry its own device quantity, pricing, install date and savings commencement.
Merck Reference Calculator
The selectable Merck reference uses eight AC-01 units at ₱95,000 each (an illustrative ₱760,000 investment), 3,311 baseline kWh/day, 22 operating days/month as an editable assumption, ₱13.50/kWh default tariff, and the 14.77%, 21.1% and 30% savings scenarios. The investment cost and annual financial outputs are hypothetical and do not reflect Merck's actual project economics.
Merck Historical Tariff Comparison
The historical reported annual savings (129,096 kWh at ₱1,257,933) imply a derived electricity rate of about ₱9.74/kWh. Comparing it with a planning tariff shows how the peso value of the same verified kWh savings changes when tariffs move — not how equipment performance changes.
| Measure | Historical | Illustrative |
|---|---|---|
| Electricity rate | ₱9.74/kWh | ₱13.50/kWh |
| kWh saved | 129,096 | 129,096 |
| Annual peso value | ₱1,257,933 | ₱1,742,796 |
| Tariff increase | 38.54% | |
| Uplift at new tariff | ₱484,863 | |
Historical figures are reported, not independently verified. The illustrative comparison is a planning assumption, not a forecast. Do not claim the historical Merck investment cost or actual financial returns are known unless supported by documentation.
Cash Investment vs. Loan Financing
Project returns and shareholder returns are separate. Financing changes how the project is funded — not the underlying energy savings or unlevered project IRR. Enter your own loan terms above; no structure is preselected.
Cash (100% company funded)
- Initial investment
- ₱760,000
- Annual net savings
- ₱1,742,920
- Simple payback
- 0.44 yrs (5.2 mo)
- Annual ROI
- 229.33%
- Project NPV
- ₱5,847,037
- Project IRR
- 228.73%
Financed (your terms)
Enter your proposed loan terms (enable Include financing analysis and set a loan amount > 0) to compare financing with a cash-funded investment. Equity contribution, rate, term and fees are all visitor-entered.
Project IRR (228.73%) reflects the underlying project before financing; equity IRR (228.73%) reflects shareholder cash flows after financing. Borrowing rate 9% is illustrative only — financing availability and approval are not guaranteed.
Understanding Your COOLNOMIX Investment
A practical financial guide for business owners, CFOs and management teams. Before investing in COOLNOMIX, management should understand the project's estimated electricity savings, required investment, payback, financial returns and risks. Worked examples use your current calculator inputs where feasible; otherwise they are clearly labeled illustrative.
- AC-01 quantity — provisional device count, subject to technical approval.
- Installed cost per unit — preliminary purchase + installation cost. Default ₱95,000/unit.
- Baseline electricity — consumption of the eligible equipment.
- Electricity tariff — avoidable cost per kWh (₱13.50/kWh).
- Savings % — expected reduction (14.77%).
- Project life — period evaluated (5 yrs).
- Discount rate — required return (10%).
- Incremental operating costs — annual project expenses (₱0).
- Additional project costs — expenses beyond device price (₱0).
COOLNOMIX Performance & Savings Tracker
Track the actual financial results of your energy-efficiency investment. Verified kWh savings and electricity-tariff changes are reported separately — a higher tariff does not mean the equipment performs better. Forecast rows are clearly distinct from actual months.
| Month | Baseline kWh | Adjustment | Actual kWh | kWh Saved | Save % | Tariff | Net Savings | Cumulative | |
|---|---|---|---|---|---|---|---|---|---|
| 10,542 kWh | 14.47% | ₱142,317 | ₱142,317 | ||||||
| 11,292 kWh | 15.5% | ₱152,442 | ₱294,759 | ||||||
| 8,832 kWh | 12.12% | ₱120,998 | ₱415,757 | ||||||
| fcast | 10,759 kWh | 14.77% | ₱145,243 | ₱415,757 | |||||
| fcast | 10,759 kWh | 14.77% | ₱145,243 | ₱415,757 | |||||
| fcast | 10,759 kWh | 14.77% | ₱145,243 | ₱415,757 | |||||
| fcast | 10,759 kWh | 14.77% | ₱145,243 | ₱415,757 | |||||
| fcast | 10,759 kWh | 14.77% | ₱145,243 | ₱415,757 | |||||
| fcast | 10,759 kWh | 14.77% | ₱145,243 | ₱415,757 |
Methodology note: normalize the baseline for weather, operating hours, occupancy, production, equipment changes and maintenance before comparing. Flag missing or incomplete data rather than manufacturing savings figures. This tracker is a local demo in the preview; for secure, project-specific storage of monthly readings and supporting records, enable Cloud.
CFO Investment Summary
Preliminary Investment Analysis — Subject to Technical and Commercial Validation
Evaluation date: November 15, 2026
Project assumptions
Financial results
This summary is a preliminary financial scenario. It does not constitute a guaranteed savings forecast, binding quotation, approved engineering design, financing offer or investment advice. The default ₱95,000 per-unit price is a preliminary volume-purchase installed-cost assumption, not a binding quotation. Tax treatment requires professional confirmation.
Generate Executive Investment Memorandum
A comprehensive internal capital-expenditure proposal suitable for CEO, CFO, Investment Committee and Board review.
COOLNOMIX Product Portfolio
Exclusive product portfolio marketed by CoolIndoors in the Philippines: AC-01, AC-02, AR-01, AF-01, ClimateMind and GEMS.
Direct-Expansion Air Conditioning
For split, cassette, ducted, packaged, rooftop and VRF/VRV systems. Operating range 16°C–31°C. Reported ~30% DX savings.
High-resolution transparent enclosure cutout
Precision Air Conditioning (PAC)
For data rooms and server facilities. Reported ~30% savings. Availability & distribution subject to verification.
Precision cooling reference unit
Commercial Refrigeration
Operating range 0°C–15°C for walk-in coolers, floral and medical storage. Reported ~20% savings.
AR-01 series model reference
Commercial Freezers
Operating range approximately −25°C to −10°C for deep-freeze storage. Reported ~20% savings.
Commercial low-temperature application reference
Dual-Cycle Heating-Mode Optimization
Optional add-on for CONNECT32-equipped AC-01 units. Reported ~20% heating savings (specialized application).
AC-01 CONNECT32 extension architecture
Global Energy Management Service
Cloud telemetry portal for supported AC-01/02 & AR/AF-01 devices with operating mode, setpoint and alarm status.
GEMS cloud telemetry platform
Turn Your Energy Savings Estimate Into an Investment Decision
Our team can help review your facility's cooling equipment, establish an appropriate electricity baseline and prepare a more reliable investment analysis.